Crescent Capital BDC, Inc. (CCAP)
Unknown · Unknown · $1.3B
Intrinsic Value (Consensus)
$25.88
Current Price
$36.20
Margin of Safety
-28.5%
28.5% Above Intrinsic Value
Value: $26
Price: $36
Valuation Model Estimates
Current Price: $36.20
DCF (Discounted Cash Flow)
$21.82
Graham Number
$27.92
Earnings Power Value
$17.57
Relative Value (P/E)
$36.20
Dividend Discount Model
Not applicable
—
Consensus Value
$25.88
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.81
- EPS (Forward)
- $1.85
- Book Value
- $19.14
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 4.9%
- Debt/Equity
- 124%
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance